<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£51,432</td><td>£52,203</td><td>£52,987</td><td>£54,311</td><td>£55,669</td><td>£266,602</td></tr><tr><td>Total Expenses</td><td>£32,509</td><td>£32,599</td><td>£32,688</td><td>£32,830</td><td>£32,977</td><td>£163,603</td></tr><tr><td>Profit Before Tax</td><td>£18,923</td><td>£19,605</td><td>£20,299</td><td>£21,481</td><td>£22,692</td><td>£102,999</td></tr><tr><td>Profit After Tax      </td><td>£15,327</td><td>£15,880</td><td>£16,442</td><td>£17,399</td><td>£18,381</td><td>£83,429</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,668</td><td>£27,636</td><td>£113,822</td></tr><tr><td>Net Return</td><td>£15,336</td><td>£32,580</td><td>£46,252</td><td>£57,068</td><td>£46,016</td><td>£197,251</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>